Equity Analysis

Particulars	Dec 2024	Sep 2024	Jun 2024
Gross Sales	337.20	331.80	315.30
Other Operating Income	0.00	0.00	0.00
Other Income	22.90	62.20	50.60
Total Income	360.10	394.00	365.90
Total Expenditure	193.20	212.30	198.00
PBIDT	166.90	181.70	167.90
Interest	0.90	0.90	1.10
PBDT	166.00	180.80	166.80
Depreciation	5.10	5.20	5.20
Tax	35.80	45.40	29.00
Fringe Benefit Tax	0.00	0.00	0.00
Deferred Tax	0.20	3.20	8.60
Reported Profit After Tax	124.90	127.00	124.00
Extra-ordinary Items	0.00	0.00	0.00
Adjusted Profit After Extra-ordinary item	124.90	127.00	124.00
EPS (Unit Curr.)	20.84	21.17	20.69
EPS (Adj) (Unit Curr.)	20.84	21.17	20.69
Calculated EPS (Unit Curr.)	20.82	21.17	20.67
Calculated EPS (Adj) (Unit Curr.)	20.82	21.17	20.67
Calculated EPS (Ann.) (Unit Curr.)	83.27	84.67	82.67
Calculated EPS (Adj) (Ann.) (Unit Curr.)	83.27	84.67	82.67
Book Value (Unit Curr.)	0.00	0.00	0.00
Dividend (%)	0.00	0.00	0.00
Equity	60.00	60.00	60.00
Reserve & Surplus	0.00	0.00	0.00
Face Value	10.00	10.00	10.00
Public Shareholding (No. Of Shares)	0.00	0.00	0.00
Public Shareholding (% in Equity)	0.00	0.00	0.00
Pledged/Encumbered - No. of Shares	0.00	0.00	0.00
Pledged/Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Pledged/Encumbered - % in Total Equity	0.00	0.00	0.00
Non Encumbered - No. of Shares	0.00	0.00	0.00
Non Encumbered - % in Total Promoters Holding	0.00	0.00	0.00
Non Encumbered - % in Total Equity	0.00	0.00	0.00
PBIDTM(%)	49.50	54.76	53.25
PBDTM(%)	49.23	54.49	52.90
PATM(%)	37.04	38.28	39.33
Dividend Per Share(Rs)	0.00	0.00	0.00
Diluted EPS	20.78	21.12	20.65